Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.62% first-year return on $195k initial cash invested.
-16.62%
Cash On Cash
2.74%
Cap Rate
0.43
DSCR
$3,766
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $6,471 expenses = $2,705 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$6,471
Mortgage P&I
119%
$4,485
Property Taxes
4%
$163
Home Insurance
14%
$542
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414